HOB ApS
CVR number: 40191216
Godthåbsvej 93 A, 2000 Frederiksberg
info@hobcph.dk
tel: 31605030
www.hobcph.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 656.93 | 1 308.28 | 1 693.40 | 1 868.44 | 1 707.57 |
| Employee benefit expenses | -1 605.22 | - 986.52 | -1 527.01 | -1 983.79 | -1 669.00 |
| Total depreciation | -41.53 | -41.53 | -41.53 | -45.53 | -49.53 |
| EBIT | 10.18 | 280.23 | 124.86 | - 160.88 | -10.97 |
| Other financial income | 0.06 | ||||
| Other financial expenses | -1.21 | -0.66 | -4.07 | -3.78 | -2.58 |
| Pre-tax profit | 8.96 | 279.57 | 120.79 | - 164.66 | -13.49 |
| Income taxes | -2.07 | -61.55 | -26.86 | 33.70 | 2.48 |
| Net earnings | 6.89 | 218.02 | 93.93 | - 130.96 | -11.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 128.57 | 107.14 | 85.71 | 64.28 | 42.85 |
| Intangible assets total | 128.57 | 107.14 | 85.71 | 64.28 | 42.85 |
| Buildings | 36.00 | 27.00 | 18.00 | 9.00 | |
| Machinery and equipment | 44.41 | 33.30 | 22.20 | 47.10 | 28.00 |
| Tangible assets total | 80.41 | 60.30 | 40.20 | 56.10 | 28.00 |
| Investments total | |||||
| Non-current other receivables | 92.72 | 95.48 | 95.78 | 95.78 | 107.01 |
| Long term receivables total | 92.72 | 95.48 | 95.78 | 95.78 | 107.01 |
| Finished products/goods | 6.50 | 6.50 | 8.30 | 290.00 | 293.00 |
| Inventories total | 6.50 | 6.50 | 8.30 | 290.00 | 293.00 |
| Prepayments and accrued income | 7.73 | 7.07 | 23.25 | 8.33 | |
| Current other receivables | 46.09 | 275.35 | 356.36 | 49.92 | 34.48 |
| Current deferred tax assets | 16.82 | 19.23 | |||
| Short term receivables total | 53.82 | 275.35 | 363.43 | 89.99 | 62.04 |
| Cash and bank deposits | 104.09 | 349.58 | 301.58 | 231.49 | 222.64 |
| Cash and cash equivalents | 104.09 | 349.58 | 301.58 | 231.49 | 222.64 |
| Balance sheet total (assets) | 466.11 | 894.36 | 895.00 | 827.65 | 755.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 82.41 | 82.41 | 82.41 | 82.41 | 82.41 |
| Shares repurchased | 57.20 | ||||
| Retained earnings | 6.89 | 167.71 | 261.64 | 130.68 | |
| Profit of the financial year | 6.89 | 218.02 | 93.93 | - 130.96 | -11.00 |
| Shareholders equity total | 139.30 | 357.32 | 451.26 | 263.10 | 252.09 |
| Provisions | 28.90 | 24.03 | 18.59 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 32.95 | 95.62 | 62.93 | 76.30 | 60.01 |
| Current owed to participating | 1.35 | 1.92 | 1.92 | 68.00 | 98.00 |
| Short-term deferred tax liabilities | 6.18 | 66.44 | 30.30 | ||
| Other non-interest bearing current liabilities | 257.44 | 349.02 | 330.00 | 420.25 | 345.45 |
| Current liabilities total | 297.91 | 513.00 | 425.16 | 564.56 | 503.46 |
| Balance sheet total (liabilities) | 466.11 | 894.36 | 895.00 | 827.65 | 755.55 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.